Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£20,374

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£22,951	£23,037	£23,148	£23,263	£23,392	£115,790
Profit Before Tax	£4,050	£4,368	£4,942	£5,530	£6,265	£25,154
Profit After Tax	£3,280	£3,538	£4,003	£4,479	£5,074	£20,374
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£17,080	£17,752	£30,844	£35,370	£37,819	£138,865
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	21%	24%	25%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change